Bayan Resources Tbk PT
IDX:BYAN

Watchlist Manager
Bayan Resources Tbk PT Logo
Bayan Resources Tbk PT
IDX:BYAN
Watchlist
Price: 17 225 IDR 0.15% Market Closed
Market Cap: 574.2T IDR

Relative Value

The Relative Value of one BYAN stock under the Base Case scenario is hidden IDR. Compared to the current market price of 17 225 IDR, Bayan Resources Tbk PT is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BYAN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
14
Median 3Y
10.8
Median 5Y
9.6
Industry
1.4
vs History
23
vs Industry
5
Median 3Y
38.4
Median 5Y
26
Industry
12.4
vs History
47
vs Industry
4
Median 3Y
35.1
Median 5Y
28
Industry
5.2
vs History
26
vs Industry
5
Median 3Y
45
Median 5Y
37.6
Industry
11.2
vs History
60
vs Industry
1
Median 3Y
18.4
Median 5Y
16.6
Industry
1.3
vs History
44
vs Industry
16
Median 3Y
10.8
Median 5Y
9.2
Industry
2.2
vs History
31
vs Industry
8
Median 3Y
27.9
Median 5Y
18.3
Industry
5.3
vs History
25
vs Industry
5
Median 3Y
29.5
Median 5Y
19.4
Industry
6.7
vs History
25
vs Industry
7
Median 3Y
29.5
Median 5Y
19.4
Industry
10.2
vs History
47
vs Industry
6
Median 3Y
34.4
Median 5Y
27.5
Industry
7.1
vs History
47
vs Industry
8
Median 3Y
40.7
Median 5Y
33.2
Industry
11.7
vs History
53
vs Industry
4
Median 3Y
16.6
Median 5Y
15.5
Industry
1.1

Multiples Across Competitors

BYAN Competitors Multiples
Bayan Resources Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Bayan Resources Tbk PT
IDX:BYAN
574.2T IDR 10 41.5 31.1 31.1
ID
Alamtri Resources Indonesia Tbk PT
F:A640
137.7B EUR -156.3 321.2 -370.9 -370.9
CN
China Shenhua Energy Co Ltd
SSE:601088
843.4B CNY 2.8 16.3 11.7 11.7
CA
Cameco Corp
NYSE:CCJ
46.8B USD 18.8 123.9 69.6 104.1
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
795.4T IDR 17 195.5 124.9 124.9
ZA
Exxaro Resources Ltd
JSE:EXX
45.7B Zac 0 0 0 0
CA
Southstone Minerals Ltd
XTSX:SML
51.2B CAD 23 188.6 -190 101.6 -115 217.6 -114 958.7
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
219B CNY 1.2 9.6 7.5 7.5
IN
Coal India Ltd
NSE:COALINDIA
2.6T INR 7.2 8.3 11.3 23.1
CN
China Coal Energy Co Ltd
SSE:601898
183.1B CNY 1.1 10.6 9.1 9.1
CN
Yankuang Energy Group Co Ltd
SSE:600188
143B CNY 1 14.1 13.2 13.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Bayan Resources Tbk PT
IDX:BYAN
Average EV/EBITDA: 34.8
31.1
N/A N/A
ID
Alamtri Resources Indonesia Tbk PT
F:A640
Negative Multiple: -370.9
15%
N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.7
6%
2
CA
C
Cameco Corp
NYSE:CCJ
69.6
43%
1.6
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
124.9
N/A N/A
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
11%
N/A
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -115 217.6 N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.5
6%
1.3
IN
Coal India Ltd
NSE:COALINDIA
11.3
74%
0.2
CN
China Coal Energy Co Ltd
SSE:601898
9.1
9%
1
CN
Yankuang Energy Group Co Ltd
SSE:600188
13.2
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Bayan Resources Tbk PT
IDX:BYAN
Average EV/EBIT: 40.6
31.1
N/A N/A
ID
Alamtri Resources Indonesia Tbk PT
F:A640
Negative Multiple: -370.9
4%
N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.7
-3%
N/A
CA
C
Cameco Corp
NYSE:CCJ
104.1
32%
3.3
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
124.9
N/A N/A
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
9%
N/A
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -114 958.7 N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.5
-14%
N/A
IN
Coal India Ltd
NSE:COALINDIA
23.1
N/A N/A
CN
China Coal Energy Co Ltd
SSE:601898
9.1
-8%
N/A
CN
Yankuang Energy Group Co Ltd
SSE:600188
13.2
-7%
N/A